Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.27% first-year return on $99,729 initial cash invested.
-12.27%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$2,280
Rent
-$1,020
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,729
Downpayment
20%
$94,980
Closing costs
1%
$4,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$3,300
Mortgage P&I
106%
$2,411
Property Taxes
6%
$130
Home Insurance
7%
$166
PManagement
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2723 S Los Feliz Dr, Tempe, AZ 85282 | $1,995 | 3 | 2 | 1260 | 0.8 mi |
2446 E Manhatton Dr, Tempe, AZ 85282 | $1,895 | 3 | 2 | 1288 | 0.6 mi |
2015 E Southern Ave, Unit 18, Tempe, AZ 85282 | $1,695 | 3 | 2 | 1230 | 0.6 mi |
2815 S Cottonwood Dr, Tempe, AZ 85282 | $2,145 | 3 | 2 | 1429 | 0.1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality